[TASEK] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -42.25%
YoY- -72.65%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 238,990 243,778 280,909 216,850 227,938 174,471 68,270 -1.32%
PBT -14,382 42,514 65,867 19,345 30,500 22,817 2,167 -
Tax 4,633 -15,125 -14,841 -10,553 1,650 -2,742 1,884 -0.95%
NP -9,749 27,389 51,026 8,792 32,150 20,075 4,051 -
-
NP to SH -9,749 27,389 51,026 8,792 32,150 20,075 2,167 -
-
Tax Rate - 35.58% 22.53% 54.55% -5.41% 12.02% -86.94% -
Total Cost 248,739 216,389 229,883 208,058 195,788 154,396 64,219 -1.42%
-
Net Worth 614,033 628,454 609,657 571,021 581,694 563,125 548,737 -0.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,690 - - - 18,305 14,665 - -100.00%
Div Payout % 0.00% - - - 56.94% 73.05% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 614,033 628,454 609,657 571,021 581,694 563,125 548,737 -0.11%
NOSH 184,527 184,687 183,069 186,285 183,107 183,207 182,912 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -4.08% 11.24% 18.16% 4.05% 14.10% 11.51% 5.93% -
ROE -1.59% 4.36% 8.37% 1.54% 5.53% 3.56% 0.39% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 129.51 131.99 153.44 116.41 124.48 95.23 37.32 -1.31%
EPS -5.28 14.83 27.87 4.72 17.56 10.96 1.18 -
DPS 2.00 0.00 0.00 0.00 10.00 8.00 0.00 -100.00%
NAPS 3.3276 3.4028 3.3302 3.0653 3.1768 3.0737 3.00 -0.11%
Adjusted Per Share Value based on latest NOSH - 186,285
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 193.32 197.20 227.23 175.42 184.38 141.13 55.23 -1.32%
EPS -7.89 22.16 41.28 7.11 26.01 16.24 1.75 -
DPS 2.99 0.00 0.00 0.00 14.81 11.86 0.00 -100.00%
NAPS 4.9671 5.0837 4.9317 4.6191 4.7055 4.5553 4.4389 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.20 3.68 4.11 3.43 3.25 2.98 0.00 -
P/RPS 2.47 2.79 2.68 2.95 2.61 3.13 0.00 -100.00%
P/EPS -60.57 24.81 14.75 72.68 18.51 27.20 0.00 -100.00%
EY -1.65 4.03 6.78 1.38 5.40 3.68 0.00 -100.00%
DY 0.62 0.00 0.00 0.00 3.08 2.68 0.00 -100.00%
P/NAPS 0.96 1.08 1.23 1.12 1.02 0.97 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 03/02/05 10/02/04 25/02/03 04/02/02 09/02/01 - -
Price 3.07 3.72 4.40 3.43 3.28 3.01 0.00 -
P/RPS 2.37 2.82 2.87 2.95 2.63 3.16 0.00 -100.00%
P/EPS -58.11 25.08 15.79 72.68 18.68 27.47 0.00 -100.00%
EY -1.72 3.99 6.33 1.38 5.35 3.64 0.00 -100.00%
DY 0.65 0.00 0.00 0.00 3.05 2.66 0.00 -100.00%
P/NAPS 0.92 1.09 1.32 1.12 1.03 0.98 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment